Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.3M |
$7.0M |
$-5.7M |
$-271.7M |
| Nov 2033 |
$1.5M |
$6.9M |
$-5.4M |
$-266.0M |
| Oct 2033 |
$1.4M |
$7.2M |
$-5.8M |
$-260.6M |
| Sep 2033 |
$1.4M |
$7.4M |
$-6.1M |
$-254.8M |
| Aug 2033 |
$1.3M |
$7.7M |
$-6.4M |
$-248.7M |
| Jul 2033 |
$1.4M |
$8.7M |
$-7.3M |
$-242.3M |
| Jun 2033 |
$1.3M |
$8.7M |
$-7.4M |
$-235.1M |
| May 2033 |
$1.9M |
$6.8M |
$-5.0M |
$-227.7M |
| Apr 2033 |
$1.9M |
$6.4M |
$-4.5M |
$-222.7M |
| Mar 2033 |
$1.9M |
$6.3M |
$-4.4M |
$-218.2M |
| Feb 2033 |
$1.9M |
$6.3M |
$-4.4M |
$-213.8M |
| Jan 2033 |
$2.6M |
$16.1M |
$-13.5M |
$-209.4M |